| Revenue | DKK 795K | +135% |
| EBITDA | DKK 154K | +154% |
| Net profit | DKK 98K | +140% |
| Total assets | DKK 624K | -25% |
| Equity | DKK -555K | +15% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.225 | 471 | 762 | 339 | 795 |
| Staff expenses | -1.149 | -629 | -674 | -622 | -642 |
| EBITDA | 76 | -42 | 99 | -283 | 154 |
| Depreciation & amort. | -0 | 58 | -0 | -0 | -0 |
| EBIT | 76 | -100 | 99 | -283 | 154 |
| Net financials | -12 | -23 | -13 | -29 | -28 |
| Profit before tax | 64 | -123 | 87 | -312 | 126 |
| Tax | 14 | -26 | 19 | -68 | 28 |
| Net profit | 50 | -97 | 67 | -244 | 98 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 695 | 625 | 598 | 834 | 624 |
| Equity | -379 | -476 | -408 | -653 | -555 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.074 | 1.101 | 1.007 | 1.486 | 1.178 |
| Total debt | 1.074 | 1.101 | 1.007 | 1.486 | 1.178 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
VF Founder | Founder | 1990 |
MF Management | Management | 1999 |
| Former (1) | ||
GL Audit | Audit | 1994 – 1999 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Gitte Lykke | Audit | 0 companies |
| Viggo Frederiksen | Founder | 0 companies |
| Mikael Frederiksen | Management | 0 companies |